| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 9 | 12 | 3 | 9 | 4 | 2 | 56 | 120 | 169 | 138 | 38 | 94 | |
Growth YoY Revenue Growth YoY% | 32.2 | 204.1 | 16,700.0 | 78.2 | -57.2 | -83.9 | 1,562.2 | 1,245.4 | 4,405.9 | 7,032.6 | -32.8 | -21.0 |
| 0 | 0 | 1 | 0 | 0 | 0 | 51 | 92 | 142 | 144 | 105 | 66 | |
| 8 | 12 | 3 | 8 | 3 | 1 | 4 | 28 | 26 | -6 | -67 | 29 | |
OPM OPM% | 95.2 | 96.0 | 82.4 | 94.6 | 87.7 | 76.2 | 8.0 | 23.5 | 15.6 | -4.3 | -179.2 | 30.5 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 0 | 3 | 36 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 4 | 6 | 4 | 6 | 5 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 5 | 5 | 5 | 4 | 5 |
PBT PBTCr | 18 | 10 | -1 | 8 | 3 | 12 | 1 | 20 | 17 | -12 | -37 | 20 |
| 1 | 2 | 0 | 1 | 3 | 1 | 1 | 3 | -1 | -2 | 2 | 10 | |
| 17 | 8 | 0 | 7 | 0 | 11 | 0 | 17 | 18 | -10 | -39 | 10 | |
Growth YoY PAT Growth YoY% | 0.8 | -41.8 | -111.1 | -19.6 | -99.9 | 30.4 | 77.4 | 136.6 | 1,83,700.0 | -194.9 | -56,271.4 | -43.8 |
NPM NPM% | 190.8 | 70.5 | -9.2 | 81.7 | 0.3 | 571.0 | -0.1 | 14.4 | 10.9 | -7.6 | -105.2 | 10.2 |
| 166.8 | 84.5 | -3.1 | 173.3 | 115.0 | 110.2 | -126.3 | 273.5 | -20.1 | -79.3 | -267.5 | 363.6 |
| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 9 | 12 | 3 | 9 | 4 | 2 | 56 | 120 | 169 | 138 | 38 | 94 | |
Growth YoY Revenue Growth YoY% | 32.2 | 204.1 | 16,700.0 | 78.2 | -57.2 | -83.9 | 1,562.2 | 1,245.4 | 4,405.9 | 7,032.6 | -32.8 | -21.0 |
| 0 | 0 | 1 | 0 | 0 | 0 | 51 | 92 | 142 | 144 | 105 | 66 | |
| 8 | 12 | 3 | 8 | 3 | 1 | 4 | 28 | 26 | -6 | -67 | 29 | |
OPM OPM% | 95.2 | 96.0 | 82.4 | 94.6 | 87.7 | 76.2 | 8.0 | 23.5 | 15.6 | -4.3 | -179.2 | 30.5 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 0 | 3 | 36 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 4 | 6 | 4 | 6 | 5 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 5 | 5 | 5 | 4 | 5 |
PBT PBTCr | 18 | 10 | -1 | 8 | 3 | 12 | 1 | 20 | 17 | -12 | -37 | 20 |
| 1 | 2 | 0 | 1 | 3 | 1 | 1 | 3 | -1 | -2 | 2 | 10 | |
| 17 | 8 | 0 | 7 | 0 | 11 | 0 | 17 | 18 | -10 | -39 | 10 | |
Growth YoY PAT Growth YoY% | 0.8 | -41.8 | -111.1 | -19.6 | -99.9 | 30.4 | 77.4 | 136.6 | 1,83,700.0 | -194.9 | -56,271.4 | -43.8 |
NPM NPM% | 190.8 | 70.5 | -9.2 | 81.7 | 0.3 | 571.0 | -0.1 | 14.4 | 10.9 | -7.6 | -105.2 | 10.2 |
| 166.8 | 84.5 | -3.1 | 173.3 | 115.0 | 110.2 | -126.3 | 273.5 | -20.1 | -79.3 | -267.5 | 363.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 18 | 44 | 79 | 2 | 2 | 7 | 6 | 11 | 29 | 70 | 463 | 438 |
Growth Revenue Growth% | 145.5 | 80.8 | -96.9 | -6.5 | 208.1 | -12.6 | 75.5 | 165.5 | 142.2 | 558.1 | 141.9 | |
| 16 | 31 | 64 | 2 | 3 | 2 | 1 | 2 | 2 | 53 | 482 | 456 | |
| 2 | 13 | 15 | 0 | -1 | 5 | 5 | 9 | 27 | 18 | -19 | -18 | |
OPM OPM% | 12.6 | 29.7 | 18.6 | 15.9 | -31.0 | 76.9 | 79.5 | 85.0 | 93.4 | 25.1 | -4.1 | -4.1 |
| 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 40 | 40 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 21 | 21 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 2 | 19 | 19 |
PBT PBTCr | 2 | 13 | 15 | 9 | -6 | 58 | 73 | 72 | 26 | 14 | -12 | -12 |
| 0 | 3 | 3 | 0 | -1 | 1 | 0 | 1 | 3 | 6 | 2 | 10 | |
PAT PATCr | 2 | 11 | 12 | 9 | -5 | 57 | 73 | 70 | 23 | 8 | -14 | -22 |
Growth PAT Growth% | 369.0 | 14.2 | -25.6 | -160.3 | 1,150.5 | 27.8 | -3.6 | -66.9 | -67.3 | -288.3 | -177.8 | |
NPM NPM% | 12.7 | 24.3 | 15.3 | 363.6 | -234.7 | 800.2 | 1,170.3 | 643.0 | 80.1 | 10.8 | -3.1 | -5.0 |
| -180.4 | 862.4 | 308.0 | 90.2 | -54.4 | 571.5 | 730.3 | 704.2 | 338.4 | 272.2 | -93.3 | -3.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 18 | 44 | 79 | 2 | 2 | 7 | 6 | 11 | 29 | 70 | 463 | 438 |
Growth Revenue Growth% | 145.5 | 80.8 | -96.9 | -6.5 | 208.1 | -12.6 | 75.5 | 165.5 | 142.2 | 558.1 | 141.9 | |
| 16 | 31 | 64 | 2 | 3 | 2 | 1 | 2 | 2 | 53 | 482 | 456 | |
| 2 | 13 | 15 | 0 | -1 | 5 | 5 | 9 | 27 | 18 | -19 | -18 | |
OPM OPM% | 12.6 | 29.7 | 18.6 | 15.9 | -31.0 | 76.9 | 79.5 | 85.0 | 93.4 | 25.1 | -4.1 | -4.1 |
| 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 40 | 40 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 21 | 21 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 2 | 19 | 19 |
PBT PBTCr | 2 | 13 | 15 | 9 | -6 | 58 | 73 | 72 | 26 | 14 | -12 | -12 |
| 0 | 3 | 3 | 0 | -1 | 1 | 0 | 1 | 3 | 6 | 2 | 10 | |
PAT PATCr | 2 | 11 | 12 | 9 | -5 | 57 | 73 | 70 | 23 | 8 | -14 | -22 |
Growth PAT Growth% | 369.0 | 14.2 | -25.6 | -160.3 | 1,150.5 | 27.8 | -3.6 | -66.9 | -67.3 | -288.3 | -177.8 | |
NPM NPM% | 12.7 | 24.3 | 15.3 | 363.6 | -234.7 | 800.2 | 1,170.3 | 643.0 | 80.1 | 10.8 | -3.1 | -5.0 |
| -180.4 | 862.4 | 308.0 | 90.2 | -54.4 | 571.5 | 730.3 | 704.2 | 338.4 | 272.2 | -93.3 | -3.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Reserves ReservesCr | 87 | 231 | 271 | 409 | 364 | 490 | 640 | 712 | 865 | 1,280 | 1,293 |
| 3 | 3 | 3 | 0 | 5 | 5 | 5 | 5 | 5 | 243 | ||
| 0 | 2 | 4 | 1 | 0 | 1 | 5 | 5 | 14 | 213 | ||
| 91 | 237 | 280 | 411 | 370 | 497 | 650 | 722 | 885 | 1,820 | 1,825 | |
| 15 | 18 | 40 | 8 | 15 | 12 | 9 | 7 | 12 | 154 | ||
| 75 | 219 | 240 | 403 | 355 | 485 | 641 | 715 | 873 | 1,665 | ||
| 91 | 237 | 280 | 411 | 370 | 497 | 650 | 722 | 885 | 1,820 | 1,825 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Reserves ReservesCr | 87 | 231 | 271 | 409 | 364 | 490 | 640 | 712 | 865 | 1,280 | 1,293 |
| 3 | 3 | 3 | 0 | 5 | 5 | 5 | 5 | 5 | 243 | ||
| 0 | 2 | 4 | 1 | 0 | 1 | 5 | 5 | 14 | 213 | ||
| 91 | 237 | 280 | 411 | 370 | 497 | 650 | 722 | 885 | 1,820 | 1,825 | |
| 15 | 18 | 40 | 8 | 15 | 12 | 9 | 7 | 12 | 154 | ||
| 75 | 219 | 240 | 403 | 355 | 485 | 641 | 715 | 873 | 1,665 | ||
| 91 | 237 | 280 | 411 | 370 | 497 | 650 | 722 | 885 | 1,820 | 1,825 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -8 | 1 | -8 | 1 | 6 | -7 | 2 | -1 | 5 | -8 | 48 | |
| 8 | 1 | 10 | -4 | 3 | -1 | 0 | 0 | 0 | -6 | -9 | |
| -1 | -2 | 1 | 0 | 0 | 0 | -1 | -1 | -1 | 4 | -17 | |
Net Cash Flow Net Cash FlowCr | -1 | 1 | 3 | -4 | 9 | -8 | 2 | -2 | 4 | -10 | 22 |
Free Cash Flow Free Cash FlowCr | -8 | 1 | -9 | 1 | 6 | -7 | 2 | -2 | 5 | -17 | |
CFO To PAT CFO To PAT% | -338.1 | 7.7 | -65.5 | 8.9 | -108.7 | -13.0 | 3.1 | -1.8 | 20.4 | -105.3 | -335.0 |
CFO To EBITDA CFO To EBITDA% | -340.6 | 6.3 | -53.8 | 204.2 | -821.6 | -135.0 | 45.7 | -13.8 | 17.5 | -45.5 | -255.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -8 | 1 | -8 | 1 | 6 | -7 | 2 | -1 | 5 | -8 | 48 | |
| 8 | 1 | 10 | -4 | 3 | -1 | 0 | 0 | 0 | -6 | -9 | |
| -1 | -2 | 1 | 0 | 0 | 0 | -1 | -1 | -1 | 4 | -17 | |
Net Cash Flow Net Cash FlowCr | -1 | 1 | 3 | -4 | 9 | -8 | 2 | -2 | 4 | -10 | 22 |
Free Cash Flow Free Cash FlowCr | -8 | 1 | -9 | 1 | 6 | -7 | 2 | -2 | 5 | -17 | |
CFO To PAT CFO To PAT% | -338.1 | 7.7 | -65.5 | 8.9 | -108.7 | -13.0 | 3.1 | -1.8 | 20.4 | -105.3 | -335.0 |
CFO To EBITDA CFO To EBITDA% | -340.6 | 6.3 | -53.8 | 204.2 | -821.6 | -135.0 | 45.7 | -13.8 | 17.5 | -45.5 | -255.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 39 | 131 | 71 | 40 | 74 | 129 | 127 | 214 | 413 | 219 | 257 | |
Price To Earnings Price To Earnings | 0.5 | 4.3 | 7.9 | 1.3 | 1.8 | 1.8 | 6.3 | 12.0 | -23.4 | |||
Price To Sales Price To Sales | 0.9 | 1.6 | 28.7 | 17.4 | 10.3 | 20.7 | 11.6 | 7.4 | 5.8 | 0.5 | 0.6 | |
Price To Book Price To Book | 0.2 | 0.6 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | |
EV To EBITDA EV To EBITDA | 2.9 | 8.6 | 179.3 | -43.7 | 13.4 | 25.5 | 13.6 | 7.7 | 36.8 | -22.6 | -25.6 | |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 98.3 | ||
OPM OPM% | 12.6 | 29.7 | 18.6 | 15.9 | -31.0 | 76.9 | 79.5 | 85.0 | 93.4 | 25.1 | -4.1 | -4.1 |
NPM NPM% | 12.7 | 24.3 | 15.3 | 363.6 | -234.7 | 800.2 | 1,170.3 | 643.0 | 80.1 | 10.8 | -3.1 | -5.0 |
ROCE ROCE% | 2.6 | 5.7 | 5.6 | 2.3 | -1.7 | 12.0 | 11.5 | 10.1 | 3.1 | 1.1 | 0.6 | 0.6 |
ROE ROE% | 2.6 | 4.6 | 4.5 | 2.2 | -1.5 | 11.6 | 11.4 | 9.9 | 2.7 | 0.6 | -1.1 | -1.1 |
ROA ROA% | 2.5 | 4.5 | 4.3 | 2.2 | -1.5 | 11.5 | 11.2 | 9.8 | 2.6 | 0.4 | -0.8 | -0.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 39 | 131 | 71 | 40 | 74 | 129 | 127 | 214 | 413 | 219 | 257 | |
Price To Earnings Price To Earnings | 0.5 | 4.3 | 7.9 | 1.3 | 1.8 | 1.8 | 6.3 | 12.0 | -23.4 | |||
Price To Sales Price To Sales | 0.9 | 1.6 | 28.7 | 17.4 | 10.3 | 20.7 | 11.6 | 7.4 | 5.8 | 0.5 | 0.6 | |
Price To Book Price To Book | 0.2 | 0.6 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | |
EV To EBITDA EV To EBITDA | 2.9 | 8.6 | 179.3 | -43.7 | 13.4 | 25.5 | 13.6 | 7.7 | 36.8 | -22.6 | -25.6 | |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 98.3 | ||
OPM OPM% | 12.6 | 29.7 | 18.6 | 15.9 | -31.0 | 76.9 | 79.5 | 85.0 | 93.4 | 25.1 | -4.1 | -4.1 |
NPM NPM% | 12.7 | 24.3 | 15.3 | 363.6 | -234.7 | 800.2 | 1,170.3 | 643.0 | 80.1 | 10.8 | -3.1 | -5.0 |
ROCE ROCE% | 2.6 | 5.7 | 5.6 | 2.3 | -1.7 | 12.0 | 11.5 | 10.1 | 3.1 | 1.1 | 0.6 | 0.6 |
ROE ROE% | 2.6 | 4.6 | 4.5 | 2.2 | -1.5 | 11.6 | 11.4 | 9.9 | 2.7 | 0.6 | -1.1 | -1.1 |
ROA ROA% | 2.5 | 4.5 | 4.3 | 2.2 | -1.5 | 11.5 | 11.2 | 9.8 | 2.6 | 0.4 | -0.8 | -0.8 |
Documents — Naga Dhunseri Group Ltd